XSHE300341
Market cap1.24bUSD
Jan 14, Last price
17.53CNY
1D
5.60%
1Q
-0.51%
Jan 2017
60.83%
IPO
376.36%
Name
Motic Xiamen Electric Group Co Ltd
Chart & Performance
Profile
Motic (Xiamen) Electric Group Co.,Ltd researches, develops, produces, and sells insulation products and other related components for the electrical transmission, distribution networks, and the electrical power industry in China. It operates through Electrical Business, Optics Business, and Medical Business segments. The company offers standard insulators, such as IEC pole insulators, capacitive insulators, and wall and pin bushings; embedded poles; and medium voltage OEM products, such as spouts and embedded poles for insulated switchgear. It also provides high voltage products, including GIS insulators, cable terminations, and hybrid fiber reinforced epoxy composite products. In addition, the company offers three-phase or single-phase pot insulators, insulating tie rods, sealed terminals, solid-sealed poles, bushings, post insulators, and insulating devices for magnetic levitation and electrified railways; medical diagnostic services; and instruments, meters, electronic products, optical, mechanical and electrical integration products, microscope system integration, and other products, as well as medical testing products. Further, it is involved in technology research and development, and operation of energy Internet. The company was founded in 1990 and is headquartered in Xiamen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,365,402 -23.89% | 1,793,966 22.48% | |||||||
Cost of revenue | 1,161,332 | 1,265,950 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 204,070 | 528,016 | |||||||
NOPBT Margin | 14.95% | 29.43% | |||||||
Operating Taxes | 28,783 | 79,484 | |||||||
Tax Rate | 14.10% | 15.05% | |||||||
NOPAT | 175,287 | 448,532 | |||||||
Net income | 168,780 -35.37% | 261,140 46.68% | |||||||
Dividends | (56,473) | (35,711) | |||||||
Dividend yield | 0.92% | 0.78% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,097 | ||||||||
Long-term debt | 31,189 | 31,548 | |||||||
Deferred revenue | 5,328 | ||||||||
Other long-term liabilities | 15,399 | 6,634 | |||||||
Net debt | (716,803) | (571,764) | |||||||
Cash flow | |||||||||
Cash from operating activities | 310,213 | 239,500 | |||||||
CAPEX | (114,138) | ||||||||
Cash from investing activities | (117,489) | ||||||||
Cash from financing activities | (54,212) | ||||||||
FCF | 180,320 | 298,619 | |||||||
Balance | |||||||||
Cash | 746,142 | 597,350 | |||||||
Long term investments | 1,850 | 11,058 | |||||||
Excess cash | 679,722 | 518,711 | |||||||
Stockholders' equity | 1,702,174 | 1,666,906 | |||||||
Invested Capital | 1,159,531 | 1,124,776 | |||||||
ROIC | 15.35% | 42.58% | |||||||
ROCE | 11.09% | 32.01% | |||||||
EV | |||||||||
Common stock shares outstanding | 519,804 | 516,803 | |||||||
Price | 11.79 33.83% | 8.81 -24.38% | |||||||
Market cap | 6,128,487 34.60% | 4,553,033 -23.39% | |||||||
EV | 5,531,781 | 4,117,809 | |||||||
EBITDA | 253,074 | 574,061 | |||||||
EV/EBITDA | 21.86 | 7.17 | |||||||
Interest | 1,744 | 1,900 | |||||||
Interest/NOPBT | 0.85% | 0.36% |